37 photos
+30
37 photos
Zenithy Luxe
from $1,154,930(฿41,000,000)from $2,142/m²
Phuket, Thailand
VillaReady to Move In9 total units2 unit types
Key Facts
| Type | Villa |
| Completion | Ready to Move In — 2025-12-31 |
| Total Units | 9 |
| Available Units | 2 unit types |
| Area | 539 – 539 m² |
| Price Range | $1,154,930 – $1,154,930 |
| Price per m² | $2,142/m² |
Description
Available Units
4 Bedrooms510 m²
$1,154,930(฿41,000,000)
5 Bedrooms700 m²
$0(฿0)
Investment Analysis
40%100%
0%20%
Monthly Net Income
$1,841
Annual Net Income
$22,096
Gross Rental Yield
Infinity%
Net Rental Yield
Infinity%
Value in 5 Years
$0
Total 5-Year ROI
Infinity%
Our calculations are based on a conservative scenario - long-term annual rental contract, which provides stable and predictable income with occupancy rates of 88-95%. Short-term rental (daily/weekly via Airbnb, Booking) can generate 30-60% higher income during peak season, but involves higher risks: seasonal occupancy fluctuations (55-75% average), higher management costs, and furniture/turnover expenses. Rental rates are based on Thailand (average) market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.
Amenities
Plavatelnyy Basseyn
Basseyn S Dzhakuzi
Laundzh
Sistema Umnogo Doma
Location
Similar Properties
Price Range
from $1,154,930(฿41,000,000)
$2,142/m²
Type
Villa
Area
539–539 m²
Completion
2025-12-31
Available Units
2 unit types